EX-99.1 2 ea149497ex99-1_brileyfinan.htm EARNINGS RELEASE DATED OCTOBER 28, 2021

Exhibit 99.1

 

 

 

B. Riley Financial Reports Third Quarter 2021 Results; Declares $4.00 Dividend

 

Net income of $48.6 million, $1.69 diluted EPS

Total revenues increased to $381.5 million, total adjusted EBITDA of $114.1 million

Operating revenues increased to $363.3 million, operating adjusted EBITDA of $101.1 million

 

Strong earnings driven by investment banking,
in addition to wealth management, principal investments, and brands

 

Increases regular quarterly dividend to $1.00 from previous $0.50, declares $3.00 special
Total third quarter dividend of $4.00 per common share

 

Board of Directors approve new annual share repurchase plan of up to $50 million

 

LOS ANGELES, October 28, 2021 – B. Riley Financial, Inc. (NASDAQ: RILY), a diversified financial services company, today announced results for the three- and nine-month period ended September 30, 2021.

 

Third Quarter 2021 Highlights

 

Net income of $48.6 million, up 3% year-over-year

 

Total revenues of $381.5 million, up 69% year-over-year

 

Total adjusted EBITDA (1) of $114.1 million, up 21% year-over-year

 

Operating revenues (2) of $363.3 million, up 87% year-over-year

 

Operating adjusted EBITDA (3) of $101.1 million, up 50% year-over-year

 

Bryant Riley, Chairman and Co-Chief Executive Officer of B. Riley Financial, said: “We have never been more confident in the power of our combined platform and the opportunities we see ahead. In line with our stated commitment to return capital to our shareholders, we have increased our regular quarterly dividend to $1.00 and declared a special dividend of $3.00 for a total third quarter dividend of $4.00 per common share. Upon payment of our third quarter dividend, we will have returned a total of $9.00 per share, or approximately $247 million, in common stock dividends to shareholders for the first three quarters. The increase in our regular dividend reflects our increasing confidence in our recurring cash flows, as well as the continued growth in our episodic businesses. Our balance sheet continues to be very strong, and our capital base has continued to increase, reflecting the growing cash flows and strong fundamentals of our business. We acknowledge that our diversified business can be difficult to analyze and believe a recurring dividend is an important measure for our shareholders. Our goal is to continue to utilize our cash flows to enhance our business, make accretive acquisitions, and return capital to our shareholders. Over the last year, we have made meaningful progress in reducing our debt expense by redeeming two of our higher rate corporate bonds and issuing debt at a rate that is over 200 basis points lower. We will continue to seek opportunities to improve our capital structure in the coming quarters.”

 

Tom Kelleher, Co-Chief Executive Officer of B. Riley Financial, added: “Over the last year, B. Riley Securities has established itself as a preferred investment banking partner for small- and mid-cap companies. Our investment banking division drove our strong quarterly performance, supported by contributions from our newly expanded wealth management division, cash flow generated by our principal investment companies, and growth in our brands. The momentum of our combined platform continues to benefit each of our distinct businesses. Our strengthened execution capabilities have enabled us to uncover additional new business opportunities while attracting talented professionals to our platform. During the quarter, we acquired 272 Capital in line with our stated intent to build out asset management and named a senior professional to lead the expansion of our fixed income division. We also added several quality financial advisors to our roster as we work to combine our legacy wealth management business with National Holdings. We are continuing to recruit across our business lines and believe our ability to attract talent of this caliber speaks to the value of our diversified platform.”

 

      
www.brileyfin.com |  NASDAQ: RILY 1

 

 

 

 

Declaration of Common Dividend

 

B. Riley has declared a total quarterly cash dividend of $4.00 per common share which is payable on or about November 23, 2021 to common stockholders of record as of November 9, 2021. The total dividend payment reflects an increased regular quarterly dividend of $1.00 from the previous regular quarterly dividend of $0.50, in addition to a $3.00 special one-time dividend.

 

Bond Redemption and Share Repurchases

 

In September, the Company redeemed its 7.375% Senior Notes due 2023 in full for an aggregate redemption price of approximately $140.5 million, including accrued interest.

 

Under the current share repurchase plan, effective as of October 27, 2020, the Company repurchased approximately 495,000 of its common shares for an aggregate amount of approximately $12.6 million through September 30, 2021.

 

B. Riley’s Board of Directors has approved a new annual share repurchase program for up to $50 million.

 

Financial Summary

 

   Three Months Ended   Nine Months Ended 
   September 30,   September 30, 
(Dollars in thousands, except for share data)  2021   2020   2021   2020 
                 
Net income available to common shareholders  $48,621   $47,291   $375,415   $30,324 
                     
Basic income per common share  $1.76   $1.86   $13.75   $1.18 
Diluted income per common share  $1.69   $1.75   $13.07   $1.14 

 

For the third quarter, net income available to common shareholders was $48.6 million, or $1.69 diluted earnings per share (EPS). For the first nine months of 2021, net income available to common shareholders was $375.4 million, or $13.07 diluted EPS.

 

   Three Months Ended   Nine Months Ended 
   September 30,   September 30, 
(Dollars in thousands)  2021   2020   2021   2020 
                 
Operating Revenues (2)  $363,325   $194,500   $1,000,633   $528,657 
Investment Gains (Loss)(4)   18,197    31,753    317,818    (36,142)
Total Revenues  $381,522   $226,253   $1,318,451   $492,515 
                     
Operating Adjusted EBITDA (3)  $101,091   $67,222   $315,932   $184,886 
Investment Adjusted EBITDA (5)   13,010    26,911    308,537    (38,554)
Total Adjusted EBITDA (1)  $114,101   $94,133   $624,469   $146,332 

 

For the three months ended September 30, 2021:

 

Total revenues increased 69% to $381.5 million compared to $226.3 million for the prior year quarter.

 

Total adjusted EBITDA (1) increased 21% to $114.1 million compared to $94.1 million for the prior year period.

 

Operating revenues (2) increased 87% to $363.3 million from $194.5 million for the prior year period.

 

Operating adjusted EBITDA (3) increased 50% to $101.1 million from $67.2 million for the prior year period.

 

Quarterly investment gains (4) were $18.2 million which reflect certain strategic investments held by the Company.

 

      
www.brileyfin.com |  NASDAQ: RILY 2

 

 

 

 

For the first nine months of 2021:

 

Total revenues increased 168% to $1.3 billion compared to $492.5 million for the prior year period.

 

Total adjusted EBITDA (1) increased 327% to $624.5 million compared to $146.3 million for the prior year period.

 

Operating revenues (2) increased 89% to $1.0 billion compared to $528.7 million for the prior year period.

 

Operating adjusted EBITDA (3) increased 71% to $315.9 million from $184.9 million for the prior year period.

 

As of September 30, cash and investments (6) totaled approximately $2.3 billion including cash and cash equivalents of $378.2 million. Total cash and investments, (6) net of debt, was $593.4 million.

 

Segment Financial Summary and Highlights

 

   Operating Revenues (2)   Investment Gains (4)   Total Segment Revenue 
   Three Months Ended September 30,   Three Months Ended September 30,   Three Months Ended September 30, 
(Dollars in thousands)  2021   2020   2021   2020   2021   2020 
Capital Markets  $161,718   $81,841   $16,935   $31,399   $178,653   $113,240 
Wealth Management   117,572    17,289    1,262    354    118,834    17,643 
Auction and Liquidation   37,072    44,185    -    -    37,072    44,185 
Financial Consulting   21,291    25,583    -    -    21,291    25,583 
Principal Investments   19,300    21,602    -    -    19,300    21,602 
Brands   6,372    4,000    -    -    6,372    4,000 

 

   Segment Operating Income (7)   Investment Income (5)   Total Segment Income 
   Three Months Ended September 30,   Three Months Ended September 30,   Three Months Ended September 30, 
(Dollars in thousands)  2021   2020   2021   2020   2021   2020 
Capital Markets  $76,142   $33,198   $11,748   $26,557   $87,890   $59,755 
Wealth Management   5,322    426    1,262    354    6,584    780 
Auction and Liquidation   6,298    12,000    -    -    6,298    12,000 
Financial Consulting   2,769    7,248    -    -    2,769    7,248 
Principal Investments   6,506    8,368    -    -    6,506    8,368 
Brands   4,686    2,292    -    -    4,686    2,292 

 

Capital Markets segment revenues increased 58% to $178.7 million for the third quarter. Excluding investment gains (4) of $16.9 million, segment operating revenues (2) increased 98% year-over-year to $161.7 million, and segment operating income (7) increased 129% to $76.1 million for the quarter. Strong performance was primarily driven by investment banking and fees generated from several significant debt and equity capital markets transactions completed during the quarter.

 

Wealth Management segment revenues and segment income increased to $118.8 million and $6.6 million, respectively, reflecting the addition of National Holdings which was acquired in February 2021. Combined wealth management assets under management were approximately $32 billion as of September 30, 2021.

 

Auction and Liquidation segment revenues totaled $37.1 million, driven by retail liquidation activity in Europe. Results for this segment vary from quarter-to-quarter and year-to-year due to the episodic impact of large retail liquidation engagements.

 

      
www.brileyfin.com |  NASDAQ: RILY 3

 

 

 

Principal Investments segment companies, magicJack and United Online, continued to perform above expectations, contributing recurring cash flow to the Company.

 

Supplemental Financial Data

 

Additional metrics related to operating results and investments can be found in the Third Quarter 2021 Financial Supplement on B. Riley’s investor relations website.

 

Conference Call Details

 

Management will host an investor call to discuss its third quarter results today, Thursday, October 28, 2021, at 4:30 p.m. Eastern time (1:30 p.m. Pacific time). Investors may access the live broadcast and archived recording via the Company’s investor relations website at ir.brileyfin.com.

 

  Date and Time: Thursday October 28, 2021 at 4:30 p.m. Eastern time (1:30 p.m. Pacific time)
  Dial In: 1-855-327-6837 (toll-free) or 1-631-891-4304 (international)
  Audio Webcast: https://ir.brileyfin.com/events-and-presentations
     
  Replay (expires Thursday, November 4, 2021)
  Dial In: 1-844-512-2921; 10016591 (pin)
  Replay Link: https://ir.brileyfin.com/events-and-presentations

 

About B. Riley Financial

 

B. Riley Financial provides collaborative solutions tailored to fit the capital raising and business advisory needs of its clients and partners. B. Riley operates through several subsidiaries that offer a diverse range of complementary end-to-end capabilities spanning investment banking and institutional brokerage, private wealth and investment management, financial consulting, corporate restructuring, operations management, risk and compliance, due diligence, forensic accounting, litigation support, appraisal and valuation, auction, and liquidation services. For more information, please visit www.brileyfin.com.

 

Footnotes (See "Note Regarding Use of Non-GAAP Financial Measures" for further discussion of these non-GAAP terms.)

 

(1) Adjusted EBITDA includes earnings before interest, taxes, depreciation, amortization, restructuring costs, share-based payments, gain on extinguishment of loans, impairment of tradenames, and transaction related and other costs. For a definition of adjusted EBITDA and a reconciliation to GAAP financial measures, please see the Appendix hereto.

 

(2) Operating revenue is defined as the sum of revenues from services and fees, interest income - loans and securities lending, and sale of goods.

 

(3) Operating adjusted EBITDA is defined as adjusted EBITDA excluding trading income (losses) and fair value adjustments on loans and other investment related expenses.

 

(4) Investment gains (loss) is defined as trading income and fair value adjustments on loans.

 

(5) Investment adjusted EBITDA and investment income (loss) are defined as trading income (losses) and fair value adjustments on loans, less other investment related expenses.

 

(6) Total cash and investments is defined as the sum of cash and cash equivalents, restricted cash, due from clearing brokers net of due to clearing brokers, securities and other investments owned, at fair value net of (i) securities sold not yet purchased and (ii) noncontrolling interest related to investments, advances against customer contracts, loans receivable, at fair value net of loan participations sold, and other investments reported in prepaid and other assets.

 

(7) Segment operating income (loss) is defined as segment income (loss) excluding trading income (losses) and fair value adjustments on loans and other investment related expenses.

 

      
www.brileyfin.com |  NASDAQ: RILY 4

 

 

 

 

Note Regarding Use of Non-GAAP Financial Measures

 

Certain of the information set forth herein, including operating revenues, adjusted EBITDA, operating adjusted EBITDA, and investment adjusted EBITDA, may be considered non-GAAP financial measures. B. Riley Financial believes this information is useful to investors because it provides a basis for measuring the Company's available capital resources, the operating performance of its business and its revenues and cash flow, (i) excluding in the case of operating revenues, trading income (losses) and fair value adjustments on loans, (ii) excluding in the case of adjusted EBITDA, net interest expense, provisions for or benefit from income taxes, depreciation, amortization, fair value adjustment, restructuring costs, gain on extinguishment of loans, impairment of trade names, stock-based compensation and transaction and other expenses, (iii) excluding in the case of operating adjusted EBITDA, the aforementioned adjustments for adjusted EBITDA as well as trading income (losses) and fair value adjustments on loans, and other investment related expenses, (iv) including in the case of investment adjusted EBITDA, trading income (losses) and fair value adjustments on loans, net of other investment related expenses, and (v) including in the case of total cash and investments, net of debt, total cash, net securities and investments, and other minus total debt, that would normally be included in the most directly comparable measures calculated and presented in accordance with Generally Accepted Accounting Principles ("GAAP"). In addition, the Company's management uses these non-GAAP financial measures along with the most directly comparable GAAP financial measures in evaluating the Company's operating performance, management compensation, capital resources, and cash flow. Non-GAAP financial measures should not be considered in isolation from, or as a substitute for, financial information presented in compliance with GAAP, and non-financial measures as reported by the Company may not be comparable to similarly titled amounts reported by other companies.

 

Forward-Looking Statements

 

Statements in this press release that are not descriptions of historical facts are forward-looking statements that are based on management's current expectations and assumptions and are subject to risks and uncertainties. If such risks or uncertainties materialize or such assumptions prove incorrect, our business, operating results, financial condition, and stock price could be materially negatively affected. You should not place undue reliance on such forward-looking statements, which are based on the information currently available to us and speak only as of the date of this press release. Such forward-looking statements include, but are not limited to, statements regarding our excitement and the expected growth of our business segments. Factors that could cause such actual results to differ materially from those contemplated or implied by such forward-looking statements include, without limitation, the risks associated with the unpredictable and ongoing impact of the COVID-19 pandemic and other risks described from time to time in B. Riley Financial, Inc.’s periodic filings with the SEC, including, without limitation, the risks described in B. Riley Financial, Inc.’s Annual Report on Form 10-K for the year ended December 31, 2020 and in our Quarterly Reports on Form 10-Q for the quarters ended March 31, 2021 and June 30, 2021 under the captions “Risk Factors” and “Management's Discussion and Analysis of Financial Condition and Results of Operations” (as applicable). Additional information will be set forth in our Quarterly Report on Form 10-Q for the quarter ended September 30, 2021. These factors should be considered carefully, and readers are cautioned not to place undue reliance on such forward-looking statements. All information is current as of the date this press release is issued, and B. Riley Financial, Inc. undertakes no duty to update this information.

 

Contacts

 

Investors Media
Mike Frank Jo Anne McCusker
ir@brileyfin.com press@brileyfin.com
(212) 409-2424 (646) 885-5425

 

      
www.brileyfin.com |  NASDAQ: RILY 5

 

 

 

 

B. RILEY FINANCIAL, INC.

Consolidated Balance Sheets

(Dollars in thousands, except par value)

 

   September 30,   December 31, 
   2021   2020 
   (Unaudited)     
Assets        
Assets:        
Cash and cash equivalents  $378,205   $103,602 
Restricted cash   927    1,235 
Due from clearing brokers   599,715    7,089 
Securities and other investments owned, at fair value   1,352,100    777,319 
Securities borrowed   1,347,656    765,457 
Accounts receivable, net   54,790    46,518 
Due from related parties   1,513    986 
Loans receivable, at fair value (includes $140,064 and $295,809 from related parties at September 30, 2021 and December 31, 2020, respectively)   350,762    390,689 
Prepaid expenses and other assets   448,985    87,462 
Operating lease right-of-use assets   59,735    48,799 
Property and equipment, net   13,720    11,685 
Goodwill   237,961    227,046 
Other intangible assets, net   196,697    190,745 
Deferred tax assets, net   4,085    4,098 
Total assets  $5,046,851   $2,662,730 
Liabilities and Equity          
Liabilities:          
Accounts payable  $4,028   $2,722 
Accrued expenses and other liabilities   277,586    168,478 
Deferred revenue   68,310    68,651 
Deferred tax liabilities, net   67,023    34,248 
Due to related parties and partners   176    327 
Due to clearing brokers       13,672 
Securities sold not yet purchased   419,211    10,105 
Securities loaned   1,345,825    759,810 
Mandatorily redeemable noncontrolling interests   4,196    4,700 
Operating lease liabilities   72,158    60,778 
Notes payable   357    37,967 
Loan participations sold       17,316 
Revolving credit facility   80,000     
Term loans, net   252,927    74,213 
Senior notes payable, net   1,362,847    870,783 
Total liabilities   3,954,644    2,123,770 
           
Commitments and contingencies          
Redeemable noncontrolling interests in equity of subsidiaries   345,000     
B. Riley Financial, Inc. equity:          
Preferred stock, $0.0001 par value; 1,000,000 shares authorized; 4,485 and 3,971 shares issued and outstanding as of September 30, 2021 and December 31, 2020, respectively; and liquidation preference of $112,128 and $99,260 as of September 30, 2021 and December 31, 2020, respectively        
Common stock, $0.0001 par value; 100,000,000 shares authorized; 27,554,664 and 25,777,796 issued and outstanding as of September 30, 2021 and December 31, 2020, respectively   3    3 
Additional paid-in capital   399,349    310,326 
Retained earnings   309,550    203,080 
Accumulated other comprehensive loss   (2,207)   (823)
Total B. Riley Financial, Inc. stockholders' equity   706,695    512,586 
Noncontrolling interests   40,512    26,374 
Total equity   747,207    538,960 
Total liabilities and equity  $5,046,851   $2,662,730 

 

      
www.brileyfin.com |  NASDAQ: RILY 6

 

 

 

B. RILEY FINANCIAL, INC.

Consolidated Statements of Income

(Unaudited)

(Dollars in thousands, except share data)

 

   Three Months Ended   Nine Months Ended 
   September 30,   September 30, 
   2021   2020   2021   2020 
Revenues:                
Services and fees  $301,497   $144,823   $857,109   $429,799 
Trading income (losses) and fair value adjustments on loans   18,197    31,753    317,818    (36,142)
Interest income - Loans and securities lending   26,869    26,026    89,280    72,383 
Sale of goods   34,959    23,651    54,244    26,475 
Total revenues   381,522    226,253    1,318,451    492,515 
Operating expenses:                    
Direct cost of services   18,019    23,264    41,435    51,201 
Cost of goods sold   12,442    9,813    21,394    11,442 
Selling, general and administrative expenses   244,218    97,143    635,484    291,449 
Restructuring charge       1,557        1,557 
Impairment of tradenames               12,500 
Interest expense - Securities lending and loan participations sold   10,097    10,975    40,269    30,669 
Total operating expenses   284,776    142,752    738,582    398,818 
Operating income   96,746    83,501    579,869    93,697 
Other income (expense):                    
Interest income   70    67    175    537 
Gain on extinguishment of loans and other   1,758        8,267     
Income (loss) from equity investments   1,149    409    1,172    (145)
Interest expense   (25,372)   (16,374)   (66,014)   (48,537)
Income before income taxes   74,351    67,603    523,469    45,552 
Provision for income taxes   (22,693)   (18,711)   (140,113)   (13,380)
Net income   51,658    48,892    383,356    32,172 
Net income (loss) attributable to noncontrolling interests   1,108    513    2,474    (1,382)
Net income attributable to B. Riley Financial, Inc.  $50,550   $48,379   $380,882   $33,554 
Preferred stock dividends   1,929    1,088    5,467    3,230 
Net income available to common shareholders  $48,621   $47,291   $375,415   $30,324 
                     
Basic income per common share  $1.76   $1.86   $13.75   $1.18 
Diluted income per common share  $1.69   $1.75   $13.07   $1.14 
                     
Weighted average basic common shares outstanding   27,570,716    25,446,292    27,297,917    25,699,735 
Weighted average diluted common shares outstanding   28,794,066    27,050,448    28,726,492    26,689,700 

 

      
www.brileyfin.com |  NASDAQ: RILY 7

 

 

 

B. RILEY FINANCIAL, INC.

Segment Financial Information

(Unaudited)

(Dollars in thousands)

 

   Three Months Ended   Nine Months Ended 
   September 30,   September 30, 
   2021   2020   2021   2020 
Capital Markets segment:                
Revenues - Services and fees  $134,849   $55,815   $431,825   $189,779 
Trading income (loss) and fair value adjustments on loans   16,935    31,399    311,335    (36,536)
Interest income - Loans and securities lending   26,869    26,026    89,280    72,383 
Total revenues   178,653    113,240    832,440    225,626 
Selling, general and administrative expenses   (80,152)   (40,920)   (231,765)   (125,844)
Restructuring charge       (917)       (917)
Interest expense - Securities lending and loan participations sold   (10,097)   (10,975)   (40,269)   (30,669)
Depreciation and amortization   (514)   (673)   (1,526)   (1,864)
Segment income   87,890    59,755    558,880    66,332 
Wealth Management segment:                    
Revenues - Services and fees   117,572    17,289    270,558    51,494 
Trading income and fair value adjustments on loans   1,262    354    6,483    394 
Total revenues   118,834    17,643    277,041    51,888 
Selling, general and administrative expenses   (110,157)   (16,395)   (260,331)   (49,226)
Depreciation and amortization   (2,093)   (468)   (6,832)   (1,421)
Segment income   6,584    780    9,878    1,241 
Auction and Liquidation segment:                    
Revenues - Services and fees   2,745    21,473    15,637    49,340 
Revenues - Sale of goods   34,327    22,712    52,162    23,757 
Total revenues   37,072    44,185    67,799    73,097 
Direct cost of services   (13,622)   (18,373)   (27,742)   (36,406)
Cost of goods sold   (11,999)   (9,046)   (19,578)   (9,360)
Selling, general and administrative expenses   (5,153)   (4,625)   (9,719)   (8,880)
Restructuring charge       (140)       (140)
Depreciation and amortization       (1)       (2)
Segment income   6,298    12,000    10,760    18,309 
Financial Consulting segment:                    
Revenues - Services and fees   21,291    25,583    66,435    65,142 
Selling, general and administrative expenses   (18,436)   (17,759)   (55,896)   (48,756)
Restructuring charge       (500)       (500)
Depreciation and amortization   (86)   (76)   (273)   (216)
Segment income   2,769    7,248    10,266    15,670 
Principal Investments - United Online and magicJack segment:                    
Revenues - Services and fees   18,669    20,663    57,394    63,037 
Revenues - Sale of goods   631    939    2,081    2,718 
Total revenues   19,300    21,602    59,475    65,755 
Direct cost of services   (4,397)   (4,891)   (13,693)   (14,795)
Cost of goods sold   (443)   (767)   (1,816)   (2,082)
Selling, general and administrative expenses   (5,458)   (4,840)   (15,096)   (14,352)
Depreciation and amortization   (2,496)   (2,736)   (7,558)   (8,466)
Segment income   6,506    8,368    21,312    26,060 
Brands segment:                    
Revenues - Services and fees   6,372    4,000    15,261    11,007 
Selling, general and administrative expenses   (972)   (994)   (2,338)   (2,207)
Depreciation and amortization   (714)   (714)   (2,143)   (2,143)
Impairment of tradenames               (12,500)
Segment income (loss)   4,686    2,292    10,780    (5,843)
Consolidated operating income from reportable segments   114,733    90,443    621,876    121,769 
                     
Corporate and other expenses   (17,987)   (6,942)   (42,007)   (28,072)
Interest income   70    67    175    537 
Gain on extinguishment of loans and other   1,758        8,267     
Income (loss) on equity investments   1,149    409    1,172    (145)
Interest expense   (25,372)   (16,374)   (66,014)   (48,537)
Income before income taxes   74,351    67,603    523,469    45,552 
Provision for income taxes   (22,693)   (18,711)   (140,113)   (13,380)
Net income   51,658    48,892    383,356    32,172 
Net income (loss) income attributable to noncontrolling interests   1,108    513    2,474    (1,382)
Net income attributable to B. Riley Financial, Inc.   50,550    48,379    380,882    33,554 
Preferred stock dividends   1,929    1,088    5,467    3,230 
Net income available to common shareholders  $48,621   $47,291   $375,415   $30,324 

 

      
www.brileyfin.com |  NASDAQ: RILY 8

 

 

 

B. RILEY FINANCIAL, INC.

Adjusted EBITDA and Operating Adjusted EBITDA Reconciliation

(Unaudited)

(Dollars in thousands)

 

   Three Months Ended   Nine Months Ended 
   September 30,   September 30, 
   2021   2020   2021   2020 
Net income attributable to B. Riley Financial, Inc.  $50,550   $48,379   $380,882   $33,554 
Adjustments:                    
Provision for income taxes   22,693    18,711    140,113    13,380 
Interest expense   25,372    16,374    66,014    48,537 
Interest income   (70)   (67)   (175)   (537)
Share based payments   9,374    4,778    23,508    14,267 
Depreciation and amortization   6,142    4,886    19,066    14,765 
Restructuring costs       1,557        1,557 
Gain on extinguishment of loans           (6,509)    
Impairment of tradenames               12,500 
Transactions related costs and other   40    (485)   1,570    8,309 
                     
Total EBITDA adjustments   63,551    45,754    243,587    112,778 
                     
Adjusted EBITDA  $114,101   $94,133   $624,469   $146,332 
Operating EBITDA Adjustments:                    
Trading (income) losses and fair value adjustments on loans   (18,197)   (31,753)   (317,818)   36,142 
Other investment related expenses   5,187    4,842    9,281    2,412 
                     
Total Operating EBITDA Adjustments   (13,010)   (26,911)   (308,537)   38,554 
                     
Operating Adjusted EBITDA  $101,091   $67,222   $315,932   $184,886 

 

      
www.brileyfin.com |  NASDAQ: RILY 9

 

 

 

B. RILEY FINANCIAL, INC.

Adjusted Net Income Reconciliation

(Unaudited)

(Dollars in thousands, except share data)

 

   Three Months Ended   Nine Months Ended 
   September 30,   September 30, 
   2021   2020   2021   2020 
Net income attributable to B. Riley Financial, Inc.  $50,550   $48,379   $380,882   $33,554 
Adjustments:                    
Share based payments   9,374    4,778    23,508    14,267 
Amortization of intangible assets   5,156    3,919    16,176    11,967 
Restructuring costs       1,557        1,557 
Gain on extinguishment of loans           (6,509)    
Impairment of tradenames               12,500 
Transactions related costs and other   40    (485)   1,570    8,309 
Income tax effect of adjusting entries   (4,514)   (2,725)   (9,587)   (13,456)
Adjusted net income attributable to B. Riley Financial, Inc.  $60,606   $55,423   $406,040   $68,698 
                     
Adjusted income per common share:                    
Adjusted basic income per share  $2.20   $2.18   $14.87   $2.67 
Adjusted diluted income per share  $2.10   $2.05   $14.13   $2.57 
                     
Shares used to calculate adjusted basic net income per share   27,570,716    25,446,292    27,297,917    25,699,735 
Shares used to calculate adjusted diluted net income per share   28,794,066    27,050,448    28,726,492    26,689,700 

 

# # #

 

Source: B. Riley Financial, Inc.

 

 

 

www.brileyfin.com |  NASDAQ: RILY 10